[E&O] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 53.71%
YoY- 64.88%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 165,529 390,566 636,335 701,215 485,903 272,183 306,457 -9.74%
PBT 22,389 33,802 97,003 134,427 66,411 54,810 81,450 -19.34%
Tax -20,162 -26,445 -60,321 -57,014 -25,806 -2,743 -26,432 -4.40%
NP 2,227 7,357 36,682 77,413 40,605 52,067 55,018 -41.37%
-
NP to SH 1,953 8,089 24,151 62,892 38,143 51,587 51,588 -42.02%
-
Tax Rate 90.05% 78.24% 62.18% 42.41% 38.86% 5.00% 32.45% -
Total Cost 163,302 383,209 599,653 623,802 445,298 220,116 251,439 -6.93%
-
Net Worth 1,746,245 1,964,497 1,856,008 1,833,084 1,646,938 1,632,969 1,497,716 2.58%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,746,245 1,964,497 1,856,008 1,833,084 1,646,938 1,632,969 1,497,716 2.58%
NOSH 1,456,941 1,456,941 1,326,706 1,326,706 1,262,319 1,237,098 1,109,419 4.64%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 1.35% 1.88% 5.76% 11.04% 8.36% 19.13% 17.95% -
ROE 0.11% 0.41% 1.30% 3.43% 2.32% 3.16% 3.44% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 11.56 27.44 48.34 53.55 38.65 22.00 27.62 -13.50%
EPS 0.14 0.56 1.85 4.81 3.04 4.17 4.65 -44.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.38 1.41 1.40 1.31 1.32 1.35 -1.67%
Adjusted Per Share Value based on latest NOSH - 1,326,706
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 7.86 18.55 30.23 33.31 23.08 12.93 14.56 -9.75%
EPS 0.09 0.38 1.15 2.99 1.81 2.45 2.45 -42.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8296 0.9333 0.8817 0.8708 0.7824 0.7758 0.7115 2.59%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.465 0.625 1.12 1.43 1.45 1.43 2.25 -
P/RPS 4.02 2.28 2.32 2.67 3.75 6.50 8.15 -11.10%
P/EPS 340.80 109.99 61.04 29.77 47.79 34.29 48.39 38.40%
EY 0.29 0.91 1.64 3.36 2.09 2.92 2.07 -27.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.79 1.02 1.11 1.08 1.67 -21.84%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 18/02/20 22/02/19 13/02/18 23/02/17 25/02/16 27/02/15 -
Price 0.42 0.56 0.88 1.45 1.94 1.57 2.25 -
P/RPS 3.63 2.04 1.82 2.71 5.02 7.14 8.15 -12.59%
P/EPS 307.82 98.55 47.96 30.19 63.94 37.65 48.39 36.08%
EY 0.32 1.01 2.08 3.31 1.56 2.66 2.07 -26.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.62 1.04 1.48 1.19 1.67 -23.28%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment